Periods | 1 Week | 1 Month | 3 Months | 6 Months | 1 Year | 3 Years | All Time |
---|---|---|---|---|---|---|---|
Primex-40 | |||||||
National Stock Exchange of India Limited |
Particulars |
31st March 2023 |
31st March 2022 |
31st March 2021 |
Assets |
|
||
Non-Current Assets |
|
||
Property, Plant & Equipment |
936.35 |
964.84 |
704.96 |
Capital Work in Progress |
53.42 |
90.54 |
10.69 |
Right of use assets |
185.39 |
165.82 |
127.08 |
Goodwill |
206.86 |
410.89 |
395.93 |
Other intangible assets |
720.37 |
652.51 |
546.83 |
Intangible assets under development |
45.07 |
64.16 |
36.06 |
Financial assets |
10,129.07 |
5218.53 |
5718.82 |
Income tax assets (net) |
538.38 |
498.20 |
514.36 |
Deferred tax assets (net) |
11.32 |
20.42 |
5.50 |
Other non-current assets |
773.13 |
1129.46 |
720.38 |
Total Non-Current Assets |
13,599.36 |
9,218.37 |
8,780.61 |
Current Assets |
|
||
Investments |
8,156.51 |
7,941.67 |
5,220.42 |
Trade receivables |
1,589.21 |
1,614.95 |
998.58 |
Cash and cash equivalent |
5,897.51 |
9,557.18 |
9,169.07 |
Bank balances other than cash and cash equivalents |
5,685.67 |
6,765.56 |
4,288.48 |
Other Financial assets |
141.51 |
278.59 |
563.38 |
Other current assets |
708.36 |
230.68 |
185.10 |
Total Current Assets |
22,178.77 |
26,388.63 |
20,425.03 |
Total Assets |
36,564.34 |
35,607 |
29,205.64 |
Equity And Liabilities |
|
||
Equity |
|
||
Equity Share Capital |
49.50 |
49.50 |
49.50 |
Other Equity |
20,428.97 |
15,360.93 |
11,586.43 |
Total Equity |
20,480.38 |
15,418.28 |
11,635.95 |
Liabilities |
|
||
Non-Current Liabilities |
|
||
Financial liabilities |
129.23 |
215.49 |
66.99 |
Provisions |
52.14 |
52.70 |
30.92 |
Deferred Tax Liabilities |
158.35 |
137.90 |
118.27 |
Other non-current liabilities |
5.41 |
5.41 |
5.41 |
Total Non-Current Liabilities |
414.47 |
469.61 |
242.82 |
Current Liabilities |
|
||
Financial liabilities: |
|
||
Lease liabilities |
23.44 |
17.59 |
16.80 |
Deposits |
2,881.11 |
2,323.63 |
1,980.38 |
Trade Payables |
262.16 |
349.21 |
240.50 |
Other Financial Liabilities |
4,602.90 |
9,247.15 |
8,517.75 |
Provisions |
86.26 |
128.08 |
89.12 |
Other Current Liabilities |
1,596.41 |
3,093.35 |
2,449.01 |
Total Current Liabilities |
10,385.69 |
15,463.88 |
13,533.94 |
Total Liabilities |
10,800.16 |
15,933.49 |
13,776.76 |
Total Equity And Liabilities |
36,564.34 |
35,607 |
29,205.64 |
Particulars |
2023 |
2022 |
2021 |
Revenue from Operations |
11,856.23 |
8,313.13 |
5,624.82 |
Other Income |
909.13 |
560.66 |
577.51 |
Total Income |
12,765.36 |
8,873.79 |
6,202.33 |
EBITDA |
10,297.67 |
7222.74 |
4690.98 |
EBITDA margins |
80.67% |
81.40% |
75.63% |
Depreciation |
384.06 |
310.45 |
226.01 |
Other expense |
2224.77 |
1707.86 |
577.51 |
Profit/Loss before Exceptional Items and Tax |
9,913.61 |
6,912.29 |
4,464.97 |
Exceptional items |
- |
85.48 |
- |
Total Tax |
2557.62 |
1,714 |
891.55 |
Profit After Tax (PAT) |
7,355.99 |
5,198.29 |
3,573.42 |
PAT Margin |
57.62% |
58.58% |
57.61% |
EPS |
148.58 |
104.95 |
72.20 |
PARTICULARS | For the year ended 31.03.2023 | For the year ended 31.03.2022 | For the year ended 31.03.2021 |
CASH FLOWS FROM OPERATING ACTIVITIES | |||
PROFIT BEFORE TAX INCLUDING DISCONTINUED OPERATIONS | 9,913.61 | 6,912.29 | 4,464.97 |
Adjustments for | |||
Depreciation and amortisation expense | 415.93 | 338.36 | 226.01 |
Interest income from financial assets at amortised cost | -301.26 | -168.04 | -113.38 |
Income from investments | -328.54 | -256.07 | -276.56 |
Interest income from investments designated at FVOCI | -114.86 | -55.65 | -36.12 |
Rental income | -1.32 | -3.05 | -6.14 |
Dividend income from equity investments designated at FVOCI | -0.39 | -0.59 | -0.69 |
Net gain on financial assets mandatorily measured at FVPL | -359.94 | -252.82 | -210.9 |
Net gain on sale of financial assets measured at FVOCI | - | - | -5.45 |
Net gain on sale of investments measured at amortised cost | - | - | -9.73 |
Net gain on sale of financial assets mandatorily measured at FVPL | -105.11 | -66.94 | -175.46 |
Profit on sale of investment in Computer Age Management Services Limited | - | - | -1735.09 |
Profit on sale of investment in Power Exchange of India Limited | - | -1.62 | - |
Net (gain) / loss on disposal of property, plant and equipment | - | -0.25 | - |
Doubtful debts written off | 14.59 | 8.29 | 8.4 |
Provision for doubtful debts | 0.06 | 21.92 | 3.1 |
Reversal/ (Provision) for Impairment / write off of Intangible assets under development | 60.81 | -68.23 | 68.23 |
Settlement compensation towards cancellation of contracts | - | -21.1 | - |
Loss on sale of discarded assets | 0.65 | 0.18 | |
Share of net profit of associates accounted by using equity method | -88.5 | -90.28 | -65.9 |
Contribution to Core settlement guarantee fund | 199.45 | - | - |
Interest on lease liabilities | 8.61 | 8.9 | 6.62 |
Others | - | - | -2.27 |
Change In operating assets and liabilities | |||
(Increase)/ Decrease in trade receivables | -216.19 | -646.58 | -357.98 |
Increase/ (Decrease) in trade payables | 54.18 | 108.71 | 74.04 |
(Increase)/ Decrease in other financial assets | -0.86 | 37.81 | -7.88 |
(Increase)/ Decrease in other assets | -150.8 | -454.37 | 4.78 |
Increase/ (Decrease) in other financial liabilities | -4,631.68 | 559.27 | -448.67 |
Increase/ (Decrease) in provisions | 0.29 | 58.11 | -2.39 |
Increase/ (Decrease) in other liabilities | -1,395.12 | 680.44 | 1923.22 |
(Refund)/ Proceeds of deposits | 557.48 | 343.25 | 96.37 |
Change in core settlement guarantee fund | 561.23 | 462.3 | 345.18 |
CASH GENERATED FROM OPERATIONS | 4,092.32 | 7,454.24 | 3,766.31 |
Income taxes paid | -2,357.83 | -1,622.55 | -862.05 |
NET CASH INFLOW FROM OPERATING ACTIVITIES | 1,734.49 | 5,831.69 | 2,904.26 |
CASH FLOWS FROM INVESTING ACTIVITIES | |||
Payment for property, plant and equipment and intangibles assets | -406.41 | -599.64 | -377.62 |
Proceeds from property, plant and equipment and intangibles assets | 2.74 | 90.87 | 0.42 |
Proceeds from rental income | 1.32 | 3.05 | 6.14 |
(Payment) / proceeds from investments (Net) | -4,031.12 | -3,194.83 | -2,630.82 |
Proceeds from sale of investment in Computer Age Management Services Limited | - | - | 2,175.08 |
Proceeds from sale of investment in Power Exchange of India Limited | - | 1.62 | - |
(Payment) / proceeds from investments in deposits with financial institutions (Net) | 115.38 | 193.57 | 2.06 |
Payment for acquisition of subsidiary (net of cash acquired) | - | -13.52 | -257.03 |
Payment for investment in associates | -10 | -20 | -23 |
(Payment) / proceeds from fixed deposits / Bank balances other than cash & cash equivalents (Net) | 350.99 | -1,216.51 | -1,810.18 |
Interest received | 744.84 | 555.71 | 463.3 |
Dividend received (including dividend from associate companies) | 15.21 | 14.41 | 49.32 |
NET CASH OUTFLOW FROM INVESTING ACTIVITIES | -3,217.04 | -4,185.27 | -2,402.33 |
CASH FLOWS FROM FINANCING ACTIVITIES | |||
Dividend paid | -2,079.00 | -1,224.97 | -544.50 |
Acquisition of non controlling interest in subsidiary | -2.54 | -4.09 | -5.7 |
Payment of lease liabilities | -9.83 | -20.35 | -13.94 |
Interest on lease liabilities | -8.61 | -8.9 | -6.62 |
NET CASH OUTFLOW FROM FINANCING ACTIVITIES | -2,099.98 | -1,258.31 | -570.76 |
NET (DECREASE) / INCREASE IN CASH AND CASH EQUIVALENTS | -3,582.53 | 388.11 | -68.83 |
CASH AND CASH EQUIVALENTS AT THE BEGINNING OF THE YEAR | 9,557.18 | 9,169.07 | 9,237.90 |
CASH AND CASH EQUIVALENTS AT END OF THE YEAR | 5,974.65 | 9,557.18 | 9,169.07 |
NET (DECREASE) / INCREASE IN CASH AND CASH EQUIVALENTS | -3,582.53 | 388.11 | -68.83 |
The provided statement outlines the cash flow activities of the company for the fiscal year ending March 31, 2023, compared to the previous year ending March 31, 2022. Here 's a detailed explanation point by point:
1. Operating Activities:
- Profit Before Tax (PBT): Profit before tax from continuing operations increased from INR 10,041.58 crores in 2022 to INR 7,031.24 crores in 2023, while discontinued operations also increased slightly. Overall, PBT including discontinued operations rose from INR 6,912.29 crores in 2022 to INR 9,913.61 crores in 2023.
- Adjustments: Various adjustments are made for depreciation, interest income, gains/losses on investments and financial assets, provisions, and changes in operating assets and liabilities.
- Cash Generated from Operations: Despite an increase in profit before tax, cash generated from operations decreased significantly from INR 7,454.24 crores in 2022 to INR 4,092.32 crores in 2023. This decrease is attributed to changes in operating assets and liabilities, including a decrease in trade receivables and an increase in trade payables.
2. Investing Activities:
- Payments and Proceeds: Significant outflows were observed in payments for property, plant, and equipment, investments, and acquisition of subsidiaries. However, there were also proceeds from the sale of investments and rental income. The net cash outflow from investing activities decreased from INR 4,185.27 crores in 2022 to INR 3,217.04 crores in 2023.
3. Financing Activities:
- Dividend Paid: Dividend payments increased from INR 1,224.97 crores in 2022 to INR 2,079.00 crores in 2023.
- Lease Liabilities: Payments for lease liabilities decreased slightly.
- Net Cash Outflow: The net cash outflow from financing activities increased from INR 1,258.31 crores in 2022 to INR 2,099.98 crores in 2023.
4. Net (Decrease) / Increase in Cash and Cash Equivalents:
- The company experienced a significant decrease in cash and cash equivalents from INR 388.11 crores increase in 2022 to an INR 3,582.53 crores decrease in 2023.
- Cash and cash equivalents at the end of the year decreased from INR 9,557.18 crores in 2022 to INR 5,974.65 crores in 2023.
Particulars | 2023 |
EBITDA | 43.57 % |
Networth | 44.41 % |
Return on Equity | 0.4337 |
Total Assets | 24.50 % |
Fixed Assets | -7.53 % |
Current Assets | 25.88 % |
Current Liabilities | -21.41 % |
Trade Receivables | 12.23 % |
Trade Payables | 36.24 % |
Here 's an analysis of each parameter:
1. EBITDA (Earnings Before Interest, Taxes, Depreciation, and Amortization): The EBITDA margin is 43.57%, indicating a healthy level of operating profitability before accounting for non-operating expenses.
2. Net-worth: Net worth represents a significant portion of the total assets at 44.41%, suggesting that the company 's assets are primarily financed by equity, which can indicate stability and financial strength.
3. Return on Equity (ROE): The return on equity is 43.37%, indicating that the company generated a substantial profit of 43.37% for every unit of equity invested by shareholders. This is a favorable return, suggesting efficient utilization of shareholder funds.
4. Total Assets: Total assets increased by 24.50%, indicating growth in the company 's asset base, which could be attributed to various factors such as investments, acquisitions, or organic growth.
5. Fixed Assets: Fixed assets decreased by -7.53%, which is unusual as it indicates a decrease in long-term productive assets. Further investigation would be needed to understand the reason behind this decrease.
6. Current Assets: Current assets increased by 25.88%, indicating an increase in short-term assets like cash, accounts receivable, and inventory. This could be a positive sign for liquidity and operational flexibility.
7. Current Liabilities: Current liabilities decreased by -21.41%, which is generally positive as it indicates a reduction in short-term obligations such as accounts payable and short-term debt, improving liquidity and financial stability.
8. Trade Receivables: Trade receivables increased by 12.23%, indicating an increase in outstanding receivables. While this could signify growing sales, it also poses a risk if not managed effectively as it ties up cash flow.
9. Trade Payables: Trade payables increased by 36.24%, indicating an increase in the amount owed to suppliers. This could positively impact cash flow and liquidity if managed efficiently.
Particulars |
2023 |
2022 |
2021 |
Dividend (final + interim) (In Rs.) |
42 |
24.75 |
11 |
Revenue from Operations of the company increased by 42.62% from Rs. 8313.13 crores in FY 2022 to Rs. 11,856.23 crores in FY 2023.